Singh Company prepares monthly cash budgets. Relevant data from operating budgets for 2013 are:

Problem 23-4A

Singh Company prepares monthly cash budgets. Relevant data from operating budgets for 2013 are:

		January		February
Sales		$350,000		$400,000
Direct materials purchases		110,000		130,000
Direct labor		90,000		100,000
Manufacturing overhead		70,000		75,000
Selling and administrative expenses		79,000		86,000

All sales are on account. Collections are expected to be 50% in the month of sale, 30% in the first month following the sale, and 20% in the second month following the sale. Sixty percent (60%) of direct materials purchases are paid in cash in the month of purchase, and the balance due is paid in the month following the purchase. All other items above are paid in the month incurred except for selling and administrative expenses that include $1,000 of depreciation per month.

Other data:

1.		Credit sales: November 2012, $260,000; December 2012, $320,000.
2.		Purchases of direct materials: December 2012, $100,000.
3.		Other receipts: January—Collection of December 31, 2012, notes receivable $15,000; February—Proceeds from sale of securities $6,000.
4.		Other disbursements: February—Withdrawal of $5,000 cash for personal use of owner, Dwight Yocum.

The company’s cash balance on January 1, 2013, is expected to be $60,000. The company wants to maintain a minimum cash balance of $50,000.

 

 

Prepare schedules for (1) expected collections from customers and (2) expected payments for direct materials purchases.

Prepare a cash budget for January and February in columnar form. (If answer is 0 then please enter 0. Do not leave any fields blank.)

 

CLICK HERE TO GET THE ANSWER !!!!